Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $175k initial cash invested.
-15.7%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,942
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $6,230 expenses = $2,288 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,942
Total Expenses
$6,230
Mortgage P&I
106%
$4,192
Property Taxes
18%
$723
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0